Definitive Analysis
Financial Statements
Company Industry Sector
Periods / Units
Fundamentals
Margins Returns Growth Rates Metrics/Ratios
Valuations
Projections DCF DDM EPV Multiples Valuations
Miscellaneous
Indicators Charts WACC Beta Predictability
Analysis Mode
Full Access
See Pricing Start Trial

DCF — Earnings

Base MetricEPS (Without NRI)
Base Value0.81
Growth Rate20.00%
DCF Multiplier31.25
Intrinsic Value25.32
Live Price19.85
Upside / Downside 27.56%

DCF — Free Cash Flow

Base MetricFCF / Share
Base Value0.75
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value8.65
Live Price19.85
Upside / Downside -56.42%

DCF — Dividends

Base MetricDividends / Share
Base Value0.90
Growth Rate5.00%
DCF Multiplier11.54
Intrinsic Value10.36
Live Price19.85
Upside / Downside -47.83%

Projected FCF

6Y Avg FCF29,774,067.83
Growth Rate15.00%
Growth Multiple17.57
Intrinsic Value22.79
Live Price19.85
Upside / Downside 14.82%

Peter Lynch Fair Value

EPS (TTM)0.83
Growth Rate Used14.55%
PEG1.00
Fair Value12.08
Live Price19.85
Upside / Downside -39.16%

Graham Number

EPS (TTM)0.80
Tangible Book / Share3.24
Graham Number7.64
Live Price19.85
Upside / Downside -61.50%

Median Price-to-Sales Value

Revenue / Share (TTM)19.08
10Y Median PS Ratio0.70
Median PS Value 13.42
Live Price19.85
Price / Median PS -32.41%

Graham Formula Intrinsic Value

EPS (TTM)0.80
Growth Rate7.91%
Growth Multiplier20.15
AAA Bond Yield5.31%
Intrinsic Value 16.20
Live Price19.85
Upside / Downside -18.38%

Lynch Dividend Intrinsic Value

EPS (TTM)0.80
EPS Growth Rate7.91%
Dividend Yield0.98%
P/E Ratio24.69
Intrinsic Value 1.77
Live Price19.85
Upside / Downside -91.09%